5 Rosehill Avenue 910, Toronto C09

$629,000
5 Rosehill Avenue 910

$629,000

New
9d
Condo Apartment1 Storey/Apt

5 Rosehill Avenue 910, Toronto C09

Total Monthly Obligation $3,996

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
700-799
DOM
9d
Score
18
Yield
6.4%
Cash on Cash
-4.2%
Cap Rate
3.7%
5Y IRR
12.2%
10Y IRR
11.9%
Property Type-Condo Apartment
MLS® Number-C14032324
Beds-2
Bathrooms-2
Size-700-799 sqft
Listed on site-Oct 14, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Taxes-$3,314.78 (2026)
Maintenance-$982.44/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-HARVEY KALLES REAL ESTATE LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-Flexible
Neighbourhood-Rosedale-Moore Park
Title-Residential Condo & Other

No agent assigned

Updated Penthouse Suite In Boutique Building With Quiet, South-East Views! Steps To St. Clair Subway Station, Close To David A. Balfour Park And Near The Beltline Trail. Spacious Primary Bedroom With An Ensuite Bathroom, Huge Walk-In Closet And Walk-Out To A Serene, L-Shaped Balcony! Flexible 2nd Bedroom Which Can Also Serve As A Work From Home Space! Well-Maintained, Freshly Painted Suite W/ New Kitchen Cabinet Doors! Heat, AC, Hydro & Water Included W/ Maintenance Fee! Rental Parking Spot Arrangement For $100/Month Can Be Continued! Amenities Include Concierge, Party Room, Garden Terrace, Bike Storage & Visitor Parking. Top Rated Deer Park Jr & Sr PS. Top-Notch Restaurants, Coffee, Retail & Shops At Your Doorstep! Excellent Value Built Into This Package. This Is The Turnkey Suite You've Been Waiting For!

$
$
%
%
$
$
$
(utilities, internet...)
$
%
%

Closing Costs

Mortgage Amount
$503,200
Land Transfer Taxes$9,055
Legal Fees (Est.)
$
Total cash required for closing$136,355

Total Monthly Obligation

$3,996/mo
Mortgage $2,537
Monthly Loss $3,328
Principal$668
Interest$1,870
Property Tax$276
Condo Fees$982
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-8.8%1
5-Year IRR
8.9%28
10-Year IRR
9.9%
Returns Index
15.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 100
Avoid•Pass

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$39,996/yr
NOI
$18,492/yr
Net Cash Flow
-$996/mo
Cash Margin
-29.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.617
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
21.2/ 100

*This analysis is independently generated NOT provided by TREB or CREA.

Comparables

Properties near 5 Rosehill Avenue 910

Time

Comparables are calculated within a 3km radius based on properties sold or leased within the past 6 months. This helps you understand the current market value and potential rental yield with high precision.

Data is provided courtesy of PropTx.

The information provided herein must only be used by consumers who have a bona fide interest in the purchase, sale, or lease of real estate and may not be used for any commercial or other purpose.

Listing information is deemed reliable but not guaranteed accurate by PropTx or TRREB.

REALTOR®, REALTORS®, and the REALTOR® logo are certification marks owned by REALTOR® Canada Inc. and licensed exclusively to the Canadian Real Estate Association (CREA).

The MLS® trademark and MLS® logo are owned by CREA and identify the quality of services provided by real estate professionals who are members of CREA.

Data last updated within the past 24 hours.